PT Bank China Construction Bank Indonesia Tbk (ISX:MCOR) Beneish M-Score: -2.28 (As of Jul. 03, 2026)


ISX:MCOR PT Bank China Construction Bank Indonesia Tbk ISX:MCOR
66 GF Score
Price Rp66.00
GF Value Rp75.39
Valuation Modestly Undervalued
! 2 Warning Signs
View Full Analysis

What is PT Bank China Construction Bank Indonesia Tbk Beneish M-Score?

PT Bank China Construction Bank Indonesia Tbk ISX:MCOR -1.49% 66 Beneish M-Score is -2.28 as of Jul. 03, 2026. GuruFocus rates ISX:MCOR with a GF Score™ of 66/100 and a GF Value™ of Rp75.39 (Modestly Undervalued). The stock has 2 warning signs investors should review. Among 1,397 Banks companies, PT Bank China Construction Bank Indonesia Tbk ranks worse than 69.86% on this metric.

Note: Financial institutions were excluded from the sample in Beneish paper when calculating Beneish M-Score. Thus, the prediction might not fit banks and insurance companies.

The zones of discrimination for M-Score is as such:

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator.
An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Good Sign:

Beneish M-Score -2.28 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for PT Bank China Construction Bank Indonesia Tbk's Beneish M-Score or its related term are showing as below:

ISX:MCOR' s Beneish M-Score Range Over the Past 10 Years
Min: -49.43   Med: -2.28   Max: -1.28
Current: -2.28

During the past 13 years, the highest Beneish M-Score of PT Bank China Construction Bank Indonesia Tbk was -1.28. The lowest was -49.43. And the median was -2.28.

ISX:MCOR
66GF Score
PT Bank China Construction Bank Indonesia Tbk ISX:MCOR
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Bank China Construction Bank Indonesia Tbk Beneish M-Score Calculation

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Altman Z-Score) or business trend (Piotroski F-Score), M-score can be used to detect the risk of earnings manipulation. This is the original research paper on M-score.

The M-Score Variables:

The M-score of PT Bank China Construction Bank Indonesia Tbk for today is based on a combination of the following eight different indices:

M=-4.84+0.92 * DSRI+0.528 * GMI+0.404 * AQI+0.892 * SGI+0.115 * DEPI
=-4.84+0.92 * 1+0.528 * 1+0.404 * 1.0027+0.892 * 0.9918+0.115 * 0.9245
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9441+4.679 * -0.022126-0.327 * 0.0451
=-2.28

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

This Year (Mar26) TTM:Last Year (Mar25) TTM:
Total Receivables was Rp0 Mil.
Revenue was 272122 + 279206 + 263823 + 263057 = Rp1,078,208 Mil.
Gross Profit was 272122 + 279206 + 263823 + 263057 = Rp1,078,208 Mil.
Total Current Assets was Rp0 Mil.
Total Assets was Rp37,078,655 Mil.
Property, Plant and Equipment(Net PPE) was Rp736,852 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp61,021 Mil.
Selling, General, & Admin. Expense(SGA) was Rp116,192 Mil.
Total Current Liabilities was Rp0 Mil.
Long-Term Debt & Capital Lease Obligation was Rp25,020 Mil.
Net Income was 78168 + 71072 + 73736 + 78605 = Rp301,581 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was -72186 + 1212776 + 1184650 + -1203268 = Rp1,121,972 Mil.
 Total Receivables was Rp0 Mil.
Revenue was 265381 + 274720 + 256122 + 290894 = Rp1,087,117 Mil.
Gross Profit was 265381 + 274720 + 256122 + 290894 = Rp1,087,117 Mil.
Total Current Assets was Rp0 Mil.
Total Assets was Rp34,245,533 Mil.
Property, Plant and Equipment(Net PPE) was Rp770,804 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp58,647 Mil.
Selling, General, & Admin. Expense(SGA) was Rp124,087 Mil.
Total Current Liabilities was Rp0 Mil.
Long-Term Debt & Capital Lease Obligation was Rp512,135 Mil.

1. DSRI = Days Sales in Receivables Index

Measured as the ratio of Revenue in Total Receivables in year t to year t-1.

A large increase in DSR could be indicative of revenue inflation.

DSRI=(Receivables_t / Revenue_t) / (Receivables_t-1 / Revenue_t-1)
=(0 / 1078208) / (0 / 1087117)
=0 / 0
=1

2. GMI = Gross Margin Index

Measured as the ratio of gross margin in year t-1 to gross margin in year t.

Gross margin has deteriorated when this index is above 1. A firm with poorer prospects is more likely to manipulate earnings.

GMI=GrossMargin_t-1 / GrossMargin_t
=(GrossProfit_t-1 / Revenue_t-1) / (GrossProfit_t / Revenue_t)
=(1087117 / 1087117) / (1078208 / 1078208)
=1 / 1
=1

3. AQI = Asset Quality Index

AQI is the ratio of asset quality in year t to year t-1.

Asset quality is measured as the ratio of non-current assets other than Property, Plant and Equipment to Total Assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (0 + 736852) / 37078655) / (1 - (0 + 770804) / 34245533)
=0.980127 / 0.977492
=1.0027

4. SGI = Sales Growth Index

Ratio of Revenue in year t to sales in year t-1.

Sales growth is not itself a measure of manipulation. However, growth companies are likely to find themselves under pressure to manipulate in order to keep up appearances.

SGI=Sales_t / Sales_t-1
=Revenue_t / Revenue_t-1
=1078208 / 1087117
=0.9918

5. DEPI = Depreciation Index

Measured as the ratio of the rate of Depreciation, Depletion and Amortization in year t-1 to the corresponding rate in year t.

DEPI greater than 1 indicates that assets are being depreciated at a slower rate. This suggests that the firm might be revising useful asset life assumptions upwards, or adopting a new method that is income friendly.

DEPI=(Depreciation_t-1 / (Depreciaton_t-1 + PPE_t-1)) / (Depreciation_t / (Depreciaton_t + PPE_t))
=(58647 / (58647 + 770804)) / (61021 / (61021 + 736852))
=0.070706 / 0.07648
=0.9245

Note: If the Depreciation, Depletion and Amortization data is not available, we assume that the depreciation rate is constant and set the Depreciation Index to 1.

6. SGAI = Sales, General and Administrative expenses Index

The ratio of Selling, General, & Admin. Expense(SGA) to Sales in year t relative to year t-1.

SGA expenses index > 1 means that the company is becoming less efficient in generate sales.

SGAI=(SGA_t / Sales_t) / (SGA_t-1 /Sales_t-1)
=(116192 / 1078208) / (124087 / 1087117)
=0.107764 / 0.114143
=0.9441

7. LVGI = Leverage Index

The ratio of total debt to Total Assets in year t relative to yeat t-1.

An LVGI > 1 indicates an increase in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((25020 + 0) / 37078655) / ((512135 + 0) / 34245533)
=0.000675 / 0.014955
=0.0451

8. TATA = Total Accruals to Total Assets

Total accruals calculated as the change in working capital accounts other than cash less depreciation.

TATA=(IncomefromContinuingOperations_t - CashFlowsfromOperations_t) / TotalAssets_t
=(NetIncome_t - NonOperatingIncome_t - CashFlowsfromOperations_t) / TotalAssets_t
=(301581 - 0 - 1121972) / 37078655
=-0.022126

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator. An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

PT Bank China Construction Bank Indonesia Tbk has a M-score of -2.28 suggests that the company is unlikely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -2.28 mean?
PT Bank China Construction Bank Indonesia Tbk (ISX:MCOR) has a Beneish M-Score of -2.28 as of Jul. 03, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on PT Bank China Construction Bank Indonesia Tbk and its competitors. According to the industry distribution chart, PT Bank China Construction Bank Indonesia Tbk ranks #976 out of 1397 companies in the Banks industry, placing it in the top 69.9%.
Is PT Bank China Construction Bank Indonesia Tbk's Beneish M-Score too high?
PT Bank China Construction Bank Indonesia Tbk's current Beneish M-Score is -2.28. Based on the distribution chart, PT Bank China Construction Bank Indonesia Tbk ranks #976 out of 1397 companies in the Banks industry, which is below the industry midpoint. Overall, PT Bank China Construction Bank Indonesia Tbk has a GF Score™ of 66/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does PT Bank China Construction Bank Indonesia Tbk's Beneish M-Score compare to competitors?
According to the Banks industry distribution chart, PT Bank China Construction Bank Indonesia Tbk ranks #976 out of 1397 companies for Beneish M-Score. This places PT Bank China Construction Bank Indonesia Tbk in the lower half of its industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Beneish M-Score for a Banks company?
A good Beneish M-Score depends on the Banks industry context. However, Beneish M-Score should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Beneish M-Score mean?
A high Beneish M-Score can signal that a stock is expensive relative to its fundamentals. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on PT Bank China Construction Bank Indonesia Tbk and its competitors. PT Bank China Construction Bank Indonesia Tbk's current Beneish M-Score is -2.28. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Bank China Construction Bank Indonesia Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Bank China Construction Bank Indonesia Tbk (ISX:MCOR) is currently considered Modestly Undervalued. The stock's GF Value™ is Rp75.39, compared to a current price of Rp66.00 — trading 12.5% below its estimated fair value. The current Beneish M-Score is -2.28. PT Bank China Construction Bank Indonesia Tbk's overall GF Score™ is 66/100 with 2 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Beneish M-Score calculated?
Beneish M-Score is calculated from a company's financial statements. For PT Bank China Construction Bank Indonesia Tbk (ISX:MCOR), the current Beneish M-Score is -2.28 as of Jul. 03, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is PT Bank China Construction Bank Indonesia Tbk (ISX:MCOR) Overvalued in 2026?

Based on GuruFocus' analysis, PT Bank China Construction Bank Indonesia Tbk stock appears to be undervalued. The current stock price of Rp66.00 is trading 12.5% below its estimated GF Value™ of Rp75.39. GuruFocus considers PT Bank China Construction Bank Indonesia Tbk to be Modestly Undervalued.

Key valuation signals for ISX:MCOR:

  • Beneish M-Score: -2.28
  • GF Value™: Rp75.39 vs. price of Rp66.00 (12.5% below fair value)
  • GF Score™: 66/100 with 2 warning signs

No single metric tells the full story. See the ISX:MCOR stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.

PT Bank China Construction Bank Indonesia Tbk Business Description

Address Jalan Jenderal Sudirman Lot 86, Sahid Sudirman Center, 15th floor, Jakarta, IDN, 10220
PT Bank China Construction Bank Indonesia Tbk is an Indonesian-based commercial bank that provides loans, savings, treasury, and banking solutions. Its business is organized into four segments, namely Loan, Treasury, Trade Finance, and Unallocated. Geographically, the bank operates in Jakarta, Bogor, Tangerang, Bekasi, Serpong, Bandung, Semarang, Solo, Yogyakarta, Surabaya, Denpasar, Pontianak, Bandar Lampung, Pekanbaru, Palembang, Batam, Makassar, Cirebon, Mataram, and Malang.
66GF Score

Get the complete analysis for ISX:MCOR

Beneish M-Score is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

Rp66.00
Price
Rp75.39
GF Value